The WACC of Scotts Miracle-Gro Co (SMG) is 6.7%.
| Range | Selected | |
| Cost of equity | 6.90% - 9.00% | 7.95% |
| Tax rate | 22.80% - 23.90% | 23.35% |
| Cost of debt | 4.80% - 7.50% | 6.15% |
| WACC | 5.7% - 7.7% | 6.7% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.67 | 0.74 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.90% | 9.00% |
| Tax rate | 22.80% | 23.90% |
| Debt/Equity ratio | 0.65 | 0.65 |
| Cost of debt | 4.80% | 7.50% |
| After-tax WACC | 5.7% | 7.7% |
| Selected WACC | 6.7% | |